Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.79% first-year return on $73,104 initial cash invested.
2.79%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$3,378
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,208 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,208
Mortgage P&I
39%
$1,302
Property Taxes
5%
$175
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844